[BPPLAS] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 0.95%
YoY- -29.1%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 175,219 166,437 152,156 137,812 233,344 260,086 255,484 -22.17%
PBT 19,486 20,060 19,292 16,088 16,080 16,966 19,254 0.79%
Tax -3,872 -4,526 -5,040 -4,240 -4,343 -3,968 -4,552 -10.19%
NP 15,614 15,533 14,252 11,848 11,737 12,998 14,702 4.08%
-
NP to SH 15,614 15,533 14,252 11,848 11,737 12,998 14,702 4.08%
-
Tax Rate 19.87% 22.56% 26.12% 26.36% 27.01% 23.39% 23.64% -
Total Cost 159,605 150,904 137,904 125,964 221,607 247,088 240,782 -23.91%
-
Net Worth 131,551 124,242 124,165 121,008 117,009 115,330 116,510 8.40%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 5,406 - - - 3,600 - - -
Div Payout % 34.62% - - - 30.67% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 131,551 124,242 124,165 121,008 117,009 115,330 116,510 8.40%
NOSH 180,207 180,061 179,949 180,609 180,015 180,203 120,114 30.95%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 8.91% 9.33% 9.37% 8.60% 5.03% 5.00% 5.75% -
ROE 11.87% 12.50% 11.48% 9.79% 10.03% 11.27% 12.62% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 97.23 92.43 84.55 76.30 129.62 144.33 212.70 -40.57%
EPS 8.67 8.63 7.92 6.56 6.52 7.21 12.24 -20.48%
DPS 3.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.73 0.69 0.69 0.67 0.65 0.64 0.97 -17.21%
Adjusted Per Share Value based on latest NOSH - 180,609
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 62.24 59.12 54.05 48.95 82.88 92.38 90.75 -22.17%
EPS 5.55 5.52 5.06 4.21 4.17 4.62 5.22 4.15%
DPS 1.92 0.00 0.00 0.00 1.28 0.00 0.00 -
NAPS 0.4673 0.4413 0.441 0.4298 0.4156 0.4097 0.4138 8.41%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.56 0.57 0.41 0.50 0.39 0.45 0.71 -
P/RPS 0.58 0.62 0.48 0.66 0.30 0.31 0.33 45.48%
P/EPS 6.46 6.61 5.18 7.62 5.98 6.24 5.80 7.42%
EY 15.47 15.13 19.32 13.12 16.72 16.03 17.24 -6.94%
DY 5.36 0.00 0.00 0.00 5.13 0.00 0.00 -
P/NAPS 0.77 0.83 0.59 0.75 0.60 0.70 0.73 3.61%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 08/02/10 11/11/09 19/08/09 26/05/09 23/02/09 24/11/08 22/08/08 -
Price 0.61 0.58 0.54 0.46 0.36 0.40 0.43 -
P/RPS 0.63 0.63 0.64 0.60 0.28 0.28 0.20 114.43%
P/EPS 7.04 6.72 6.82 7.01 5.52 5.55 3.51 58.83%
EY 14.20 14.87 14.67 14.26 18.11 18.03 28.47 -37.02%
DY 4.92 0.00 0.00 0.00 5.56 0.00 0.00 -
P/NAPS 0.84 0.84 0.78 0.69 0.55 0.63 0.44 53.71%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment